[TAFI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.47%
YoY- 5.37%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 66,413 62,004 53,688 54,277 54,273 53,438 60,628 6.24%
PBT 7,757 7,338 5,504 7,349 7,586 6,588 7,120 5.86%
Tax -1,313 -1,440 -1,156 -1,126 -861 -636 -712 50.21%
NP 6,444 5,898 4,348 6,223 6,725 5,952 6,408 0.37%
-
NP to SH 6,444 5,898 4,348 6,223 6,725 5,952 6,408 0.37%
-
Tax Rate 16.93% 19.62% 21.00% 15.32% 11.35% 9.65% 10.00% -
Total Cost 59,969 56,106 49,340 48,054 47,548 47,486 54,220 6.92%
-
Net Worth 58,939 58,193 55,925 55,140 54,380 53,678 52,084 8.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,571 2,359 - 2,363 1,576 - - -
Div Payout % 24.39% 40.00% - 37.97% 23.44% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 58,939 58,193 55,925 55,140 54,380 53,678 52,084 8.56%
NOSH 78,585 78,640 78,768 78,772 78,812 78,938 78,916 -0.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.70% 9.51% 8.10% 11.47% 12.39% 11.14% 10.57% -
ROE 10.93% 10.14% 7.77% 11.29% 12.37% 11.09% 12.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.51 78.85 68.16 68.90 68.86 67.70 76.83 6.53%
EPS 8.20 7.50 5.52 7.90 8.53 7.54 8.12 0.65%
DPS 2.00 3.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 0.75 0.74 0.71 0.70 0.69 0.68 0.66 8.87%
Adjusted Per Share Value based on latest NOSH - 78,600
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.50 16.34 14.15 14.30 14.30 14.08 15.98 6.22%
EPS 1.70 1.55 1.15 1.64 1.77 1.57 1.69 0.39%
DPS 0.41 0.62 0.00 0.62 0.42 0.00 0.00 -
NAPS 0.1553 0.1534 0.1474 0.1453 0.1433 0.1415 0.1373 8.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.38 0.38 0.44 0.46 0.46 0.43 -
P/RPS 0.44 0.48 0.56 0.64 0.67 0.68 0.56 -14.81%
P/EPS 4.51 5.07 6.88 5.57 5.39 6.10 5.30 -10.17%
EY 22.16 19.74 14.53 17.95 18.55 16.39 18.88 11.23%
DY 5.41 7.89 0.00 6.82 4.35 0.00 0.00 -
P/NAPS 0.49 0.51 0.54 0.63 0.67 0.68 0.65 -17.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 28/05/08 28/02/08 28/11/07 30/08/07 25/05/07 -
Price 0.43 0.40 0.60 0.39 0.43 0.46 0.41 -
P/RPS 0.51 0.51 0.88 0.57 0.62 0.68 0.53 -2.52%
P/EPS 5.24 5.33 10.87 4.94 5.04 6.10 5.05 2.48%
EY 19.07 18.75 9.20 20.26 19.84 16.39 19.80 -2.46%
DY 4.65 7.50 0.00 7.69 4.65 0.00 0.00 -
P/NAPS 0.57 0.54 0.85 0.56 0.62 0.68 0.62 -5.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment